Cocrystal Pharma Balance Sheet

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	7.73	9.86	26.35	37.14	58.71	33.01
Cash & Short-Term Investments	7.73	9.86	26.35	37.14	58.71	33.01
Cash Growth	-40.64%	-62.59%	-29.05%	-36.73%	77.84%	345.00%
Accounts Receivable	-	-	-	-	-	0.56
Other Receivables	0.51	1.22	0.89	0.72	-	-
Receivables	0.51	1.22	0.89	0.72	-	0.56
Prepaid Expenses	0.47	0.43	1.77	0.54	0.57	0.4
Restricted Cash	0.08	0.08	0.08	0.08	0.05	0.05
Other Current Assets	-	-	-	1.7	-	-
Total Current Assets	8.78	11.58	29.09	40.18	59.32	34.02
Property, Plant & Equipment	1.57	1.85	2.12	0.62	0.93	1.09
Goodwill	-	-	-	-	19.09	19.09
Other Long-Term Assets	0.09	0.03	0.05	0.05	0.05	0.05
Total Assets	10.45	13.46	31.26	40.84	79.39	54.24
Accounts Payable	0.75	1.54	1.22	0.61	0.58	0.66
Accrued Expenses	0.45	0.59	1.8	0.36	0.72	0.42
Current Portion of Leases	0.33	0.3	0.24	0.24	0.24	0.22
Other Current Liabilities	-	-	-	-	0.01	0.06
Total Current Liabilities	1.52	2.43	3.26	1.22	1.55	1.36
Long-Term Leases	1.26	1.51	1.61	0.06	0.3	0.38
Total Liabilities	2.78	3.93	4.88	1.27	1.84	1.74
Common Stock	0.01	0.01	0.01	0.01	0.01	0.07
Additional Paid-In Capital	347.48	342.93	342.29	337.49	336.63	297.34
Retained Earnings	-339.82	-333.42	-315.91	-297.93	-259.09	-244.91
Total Common Equity	7.67	9.52	26.38	39.57	77.55	52.51
Shareholders' Equity	7.67	9.52	26.38	39.57	77.55	52.51
Total Liabilities & Equity	10.45	13.46	31.26	40.84	79.39	54.24
Total Debt	1.58	1.81	1.85	0.3	0.53	0.6
Net Cash (Debt)	6.15	8.05	24.5	36.85	58.17	32.41
Net Cash Growth	-44.85%	-67.13%	-33.51%	-36.66%	79.46%	391.05%
Net Cash Per Share	0.59	0.79	2.54	4.52	7.90	7.04
Filing Date Shares Outstanding	13.78	10.17	10.17	8.14	8.12	5.96
Total Common Shares Outstanding	13.04	10.17	10.17	8.14	8.12	5.87
Working Capital	7.26	9.15	25.83	38.96	57.78	32.66
Book Value Per Share	0.59	0.94	2.59	4.86	9.55	8.94
Tangible Book Value	7.67	9.52	26.38	39.57	58.46	33.41
Tangible Book Value Per Share	0.59	0.94	2.59	4.86	7.20	5.69
Machinery	1.93	1.92	1.91	1.76	1.69	1.62

Source: S&P Global Market Intelligence. Standard template. Financial Sources.